DDM Analysis: CB

Valuation Snapshot

Stable Growth	$1,243.26 - $4,694.57	$3,651.12
Multi-Stage	$575.77 - $630.38	$602.57
Blended Fair Value	$2,126.85
Current Price	$282.25
Upside	653.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.18%	5.24%	3.50	3.40	3.35	3.42	3.39	3.30	3.26	3.19	2.86	2.10
YoY Growth	-	-	3.01%	1.38%	-1.86%	0.94%	2.51%	1.27%	2.22%	11.51%	36.08%	0.00%
Dividend Yield	-	-	1.16%	1.32%	1.73%	1.60%	2.14%	2.96%	2.31%	2.33%	2.10%	1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,675.00
(-) Cash Dividends Paid (M)	1,488.00
(=) Cash Retained (M)	8,187.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,935.00	1,209.38	725.63
Cash Retained (M)	8,187.00	8,187.00	8,187.00
(-) Cash Required (M)	-1,935.00	-1,209.38	-725.63
(=) Excess Retained (M)	6,252.00	6,977.63	7,461.38
(/) Shares Outstanding (M)	409.86	409.86	409.86
(=) Excess Retained per Share	15.25	17.02	18.20
LTM Dividend per Share	3.63	3.63	3.63
(+) Excess Retained per Share	15.25	17.02	18.20
(=) Adjusted Dividend	18.88	20.65	21.84
WACC / Discount Rate	7.10%	7.10%	7.10%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,243.26	$3,651.12	$4,694.57
Upside / Downside	340.48%	1,193.57%	1,563.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,675.00	10,303.88	10,973.63	11,686.91	12,446.56	13,255.59	13,653.26
Payout Ratio	15.38%	30.30%	45.23%	60.15%	75.08%	90.00%	92.50%
Projected Dividends (M)	1,488.00	3,122.47	4,963.14	7,029.90	9,344.38	11,930.03	12,629.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.10%	7.10%	7.10%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,888.03	2,915.41	2,942.78
Year 2 PV (M)	4,245.84	4,326.71	4,408.34
Year 3 PV (M)	5,562.36	5,722.04	5,884.74
Year 4 PV (M)	6,838.54	7,101.53	7,372.04
Year 5 PV (M)	8,075.29	8,465.33	8,870.29
PV of Terminal Value (M)	208,375.81	218,440.44	228,890.27
Equity Value (M)	235,985.87	246,971.46	258,368.47
Shares Outstanding (M)	409.86	409.86	409.86
Fair Value	$575.77	$602.57	$630.38
Upside / Downside	103.99%	113.49%	123.34%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Chubb Limited (CB)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener